Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Hycroft Mining Holding Corp

www: hycroftmining.com   email: info@hycroftmining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NASDAQ:HYMC USD

Description

Hycroft Mining Holding Corp are a gold and silver focused junior, late stage developer with one mine in development in USA. They have approximately 13Moz. of gold and 450Moz. of silver in the reserves and resources category of which 10Moz. of gold and 350Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1008.6M which is a rise of roughly 650% over the last six months. As of 06/07/2025 they have ~$128M debt and ~$39M cash. They have 54M shares outstanding and trade on the NASDAQ Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 06/07/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $134.54M $1,008.60M 10/09/2025
MCap (OS): $108.43M $664.20M 10/09/2025
Total Assets: $193.00M $193.00M 06/07/2025
Total Liabilities: $194.00M $194.00M 06/07/2025
Current Assets: $50.00M $50.00M 06/07/2025
Current Liabilities: $15.00M $15.00M 06/07/2025
Total Debt: $128.00M $128.00M 06/07/2025
Cash: $39.00M $39.00M 06/07/2025
Debt (Net): $89.00M $89.00M
Enterprise Value: $223.54M $1,097.60M 10/12/2004
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 06/07/2025
Misc 06/07/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 24,983,358 54,000,000 10/09/2025
Shares (FD): 31,000,000 82,000,000 10/09/2025
Insider Ownership: n/a 20% 10/09/2025
Dividend (Annual): n/a n/a 10/09/2025
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 06/07/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/07/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/07/2025
Development Phase: none PEA Released 06/07/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 04/24/2023
Cash Flow Multiple: 2 3 10/09/2025

Resource Data

GOLD 06/07/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 06/07/2025
Measured & Indicated: 10.00M 10.00M 06/07/2025
Inferred: 3.00M 3.00M 06/07/2025
Reserves & Resources: 13.00M 13.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/07/2025
Measured & Indicated: 6.40M 6.40M 06/07/2025
Inferred: 1.20M 1.20M 06/07/2025
Reserves & Resources: 7.60M 7.60M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/07/2025
Extra Operating Cost: n/a n/a 06/07/2025
Total: $2,000 $2,000 06/07/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/07/2025
Open Pit (Avg): n/a 0.30 g/t 06/11/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/09/2025
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 06/07/2025
Annual Production: 300,000oz. 300,000oz. 06/07/2025
Cash Cost: $1,500 $1,500 06/07/2025
Extra Operating Cost: $500 $500 06/07/2025
SILVER 06/07/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 06/07/2025
Measured & Indicated: 350.00M 350.00M 06/07/2025
Inferred: 100.00M 100.00M 06/07/2025
Reserves & Resources: 450.00M 450.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/07/2025
Measured & Indicated: 224.00M 224.00M 06/07/2025
Inferred: 40.00M 40.00M 06/07/2025
Reserves & Resources: 264.00M 264.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/07/2025
Extra Operating Cost: n/a n/a 06/07/2025
Total: $25.00 $25.00 06/07/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/07/2025
Open Pit (Avg): n/a 12.00 g/t 06/07/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/09/2025
F
U
T
U
R
E		 Proven & Probable: 250.00M 250.00M 06/07/2025
Annual Production: 8,000,000oz. 8,000,000oz. 06/07/2025
Cash Cost: $15.00 $15.00 06/07/2025
Extra Operating Cost: $10.00 $10.00 06/07/2025

Property

Last Analysis Data  (06/07/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Hycroft
100 show
One of the largest mines in the world.

Size: 25,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Hycroft
100 show
One of the largest mines in the world.

Size: 25,000 ha

Profitability (by resource)

Proven &
Probable		 06/07/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 06/07/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 72.47% 65.92% n/a
Percentage Silver: 27.53% 34.08% n/a
Total (Gold Eq. Oz.): 13.80M 15.17M n/a
Total (Silver Eq. Oz.): 1,271.17M 1,027.06M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.83M 9.71M n/a
Silver Eq. Oz.: 813.55M 657.32M n/a
Maximum Profit (Gold): $8,370.69M $14,901.89M n/a
Maximum Profit (Silver): $2,443.84M $8,720.32M n/a
Total Maximum Profit: $10,814.53M $23,622.21M n/a
Max Profit / Current MCap: 80.382 23.421 n/a
Max Profit Per Share (Gold): $270.02 $181.73 n/a
Max Profit Per Share (Silver): $78.83 $106.35 n/a
Total Max Profit Per Share: $348.86 $288.08 n/a
Total Free Profit Per Share: $344.52 $275.78 n/a
FD MCap / Gold Eq.: $15.23 $103.89 n/a
FD MCap / Silver Eq.: $0.17 $1.53 n/a
FD MCap / Per Metal
as % Spot Price:		 0.46% 2.40% n/a
EV / Gold Eq.: $25.31 $113.06 n/a
EV / Silver Eq.: $0.27 $1.67 n/a
EV / Per Metal
as % Spot Price:		 0.77% 2.61% n/a

Reserves &
Resources		 06/07/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 72.69% 66.17% n/a
Percentage Silver: 27.31% 33.83% n/a
Total (Gold Eq. Oz.): 17.89M 19.65M n/a
Total (Silver Eq. Oz.): 1,647.52M 1,330.17M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.47M 11.50M n/a
Silver Eq. Oz.: 964.09M 778.56M n/a
Maximum Profit (Gold): $9,940.19M $17,695.99M n/a
Maximum Profit (Silver): $2,880.24M $10,277.52M n/a
Total Maximum Profit: $12,820.43M $27,973.51M n/a
Max Profit / Current MCap: 95.291 27.735 n/a
Max Profit Per Share (Gold): $320.65 $215.80 n/a
Max Profit Per Share (Silver): $92.91 $125.34 n/a
Total Max Profit Per Share: $413.56 $341.14 n/a
Total Free Profit Per Share: $409.22 $328.84 n/a
FD MCap / Gold Eq.: $12.86 $87.71 n/a
FD MCap / Silver Eq.: $0.14 $1.30 n/a
FD MCap / Per Metal
as % Spot Price:		 0.39% 2.03% n/a
EV / Gold Eq.: $21.36 $95.45 n/a
EV / Silver Eq.: $0.23 $1.41 n/a
EV / Per Metal
as % Spot Price:		 0.65% 2.21% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×